Highlights

[DAIBOCI] YoY TTM Result on 2019-07-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     -92.53%    YoY -     -89.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 619,277 379,032 430,756 388,647 371,158 344,953 344,505 11.07%
  YoY % 63.38% -12.01% 10.83% 4.71% 7.60% 0.13% -
  Horiz. % 179.76% 110.02% 125.04% 112.81% 107.74% 100.13% 100.00%
PBT 63,302 3,657 20,622 35,742 29,950 35,728 31,048 13.60%
  YoY % 1,630.98% -82.27% -42.30% 19.34% -16.17% 15.07% -
  Horiz. % 203.88% 11.78% 66.42% 115.12% 96.46% 115.07% 100.00%
Tax -15,637 -1,354 -3,775 -8,665 -5,432 -9,007 -7,312 14.58%
  YoY % -1,054.87% 64.13% 56.43% -59.52% 39.69% -23.18% -
  Horiz. % 213.85% 18.52% 51.63% 118.50% 74.29% 123.18% 100.00%
NP 47,665 2,303 16,847 27,077 24,518 26,721 23,736 13.29%
  YoY % 1,969.69% -86.33% -37.78% 10.44% -8.24% 12.58% -
  Horiz. % 200.81% 9.70% 70.98% 114.08% 103.29% 112.58% 100.00%
NP to SH 47,670 484 15,241 25,958 24,518 26,721 23,736 13.30%
  YoY % 9,749.17% -96.82% -41.29% 5.87% -8.24% 12.58% -
  Horiz. % 200.83% 2.04% 64.21% 109.36% 103.29% 112.58% 100.00%
Tax Rate 24.70 % 37.02 % 18.31 % 24.24 % 18.14 % 25.21 % 23.55 % 0.86%
  YoY % -33.28% 102.18% -24.46% 33.63% -28.04% 7.05% -
  Horiz. % 104.88% 157.20% 77.75% 102.93% 77.03% 107.05% 100.00%
Total Cost 571,612 376,729 413,909 361,570 346,640 318,232 320,769 10.90%
  YoY % 51.73% -8.98% 14.48% 4.31% 8.93% -0.79% -
  Horiz. % 178.20% 117.45% 129.04% 112.72% 108.07% 99.21% 100.00%
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37%
  YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% -
  Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
Dividend
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 16,367 1,636 10,975 14,901 14,766 16,037 14,775 1.85%
  YoY % 900.00% -85.09% -26.35% 0.91% -7.93% 8.55% -
  Horiz. % 110.78% 11.08% 74.28% 100.86% 99.94% 108.55% 100.00%
Div Payout % 34.33 % 338.17 % 72.01 % 57.41 % 60.23 % 60.02 % 62.25 % -10.11%
  YoY % -89.85% 369.62% 25.43% -4.68% 0.35% -3.58% -
  Horiz. % 55.15% 543.24% 115.68% 92.22% 96.76% 96.42% 100.00%
Equity
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37%
  YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% -
  Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
NOSH 327,348 327,348 327,348 327,315 272,158 273,360 113,378 20.90%
  YoY % 0.00% 0.00% 0.01% 20.27% -0.44% 141.11% -
  Horiz. % 288.72% 288.72% 288.72% 288.69% 240.04% 241.11% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.70 % 0.61 % 3.91 % 6.97 % 6.61 % 7.75 % 6.89 % 2.01%
  YoY % 1,162.29% -84.40% -43.90% 5.45% -14.71% 12.48% -
  Horiz. % 111.76% 8.85% 56.75% 101.16% 95.94% 112.48% 100.00%
ROE 18.91 % 0.23 % 7.76 % 13.00 % 12.87 % 6.15 % 20.94 % -1.81%
  YoY % 8,121.74% -97.04% -40.31% 1.01% 109.27% -70.63% -
  Horiz. % 90.31% 1.10% 37.06% 62.08% 61.46% 29.37% 100.00%
Per Share
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 189.18 115.79 131.59 118.74 136.38 126.19 303.85 -8.13%
  YoY % 63.38% -12.01% 10.82% -12.93% 8.08% -58.47% -
  Horiz. % 62.26% 38.11% 43.31% 39.08% 44.88% 41.53% 100.00%
EPS 14.56 0.15 4.66 7.93 9.01 9.77 20.94 -6.30%
  YoY % 9,606.67% -96.78% -41.24% -11.99% -7.78% -53.34% -
  Horiz. % 69.53% 0.72% 22.25% 37.87% 43.03% 46.66% 100.00%
DPS 5.00 0.50 3.35 4.55 5.42 5.87 13.00 -15.72%
  YoY % 900.00% -85.07% -26.37% -16.05% -7.67% -54.85% -
  Horiz. % 38.46% 3.85% 25.77% 35.00% 41.69% 45.15% 100.00%
NAPS 0.7700 0.6300 0.6000 0.6100 0.7000 1.5900 1.0000 -4.57%
  YoY % 22.22% 5.00% -1.64% -12.86% -55.97% 59.00% -
  Horiz. % 77.00% 63.00% 60.00% 61.00% 70.00% 159.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 188.86 115.59 131.37 118.53 113.19 105.20 105.06 11.07%
  YoY % 63.39% -12.01% 10.83% 4.72% 7.60% 0.13% -
  Horiz. % 179.76% 110.02% 125.04% 112.82% 107.74% 100.13% 100.00%
EPS 14.54 0.15 4.65 7.92 7.48 8.15 7.24 13.29%
  YoY % 9,593.33% -96.77% -41.29% 5.88% -8.22% 12.57% -
  Horiz. % 200.83% 2.07% 64.23% 109.39% 103.31% 112.57% 100.00%
DPS 4.99 0.50 3.35 4.54 4.50 4.89 4.51 1.83%
  YoY % 898.00% -85.07% -26.21% 0.89% -7.98% 8.43% -
  Horiz. % 110.64% 11.09% 74.28% 100.67% 99.78% 108.43% 100.00%
NAPS 0.7687 0.6289 0.5990 0.6089 0.5810 1.3255 0.3458 15.37%
  YoY % 22.23% 4.99% -1.63% 4.80% -56.17% 283.31% -
  Horiz. % 222.30% 181.87% 173.22% 176.08% 168.02% 383.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/07/20 31/07/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.7800 1.8000 1.6200 2.2900 2.2300 5.4900 4.2600 -
P/RPS 1.47 1.55 1.23 1.93 1.64 4.35 1.40 0.88%
  YoY % -5.16% 26.02% -36.27% 17.68% -62.30% 210.71% -
  Horiz. % 105.00% 110.71% 87.86% 137.86% 117.14% 310.71% 100.00%
P/EPS 19.09 1,217.41 34.79 28.88 24.75 56.16 20.35 -1.14%
  YoY % -98.43% 3,399.31% 20.46% 16.69% -55.93% 175.97% -
  Horiz. % 93.81% 5,982.36% 170.96% 141.92% 121.62% 275.97% 100.00%
EY 5.24 0.08 2.87 3.46 4.04 1.78 4.91 1.17%
  YoY % 6,450.00% -97.21% -17.05% -14.36% 126.97% -63.75% -
  Horiz. % 106.72% 1.63% 58.45% 70.47% 82.28% 36.25% 100.00%
DY 1.80 0.28 2.07 1.99 2.43 1.07 3.05 -9.01%
  YoY % 542.86% -86.47% 4.02% -18.11% 127.10% -64.92% -
  Horiz. % 59.02% 9.18% 67.87% 65.25% 79.67% 35.08% 100.00%
P/NAPS 3.61 2.86 2.70 3.75 3.19 3.45 4.26 -2.92%
  YoY % 26.22% 5.93% -28.00% 17.55% -7.54% -19.01% -
  Horiz. % 84.74% 67.14% 63.38% 88.03% 74.88% 80.99% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/09/20 25/09/19 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 -
Price 2.6800 1.7100 1.5900 2.3200 2.3500 2.2200 4.6300 -
P/RPS 1.42 1.48 1.21 1.95 1.72 1.76 1.52 -1.21%
  YoY % -4.05% 22.31% -37.95% 13.37% -2.27% 15.79% -
  Horiz. % 93.42% 97.37% 79.61% 128.29% 113.16% 115.79% 100.00%
P/EPS 18.40 1,156.54 34.15 29.25 26.09 22.71 22.12 -3.24%
  YoY % -98.41% 3,286.65% 16.75% 12.11% 14.88% 2.67% -
  Horiz. % 83.18% 5,228.48% 154.39% 132.23% 117.95% 102.67% 100.00%
EY 5.43 0.09 2.93 3.42 3.83 4.40 4.52 3.34%
  YoY % 5,933.33% -96.93% -14.33% -10.70% -12.95% -2.65% -
  Horiz. % 120.13% 1.99% 64.82% 75.66% 84.73% 97.35% 100.00%
DY 1.87 0.29 2.11 1.96 2.31 2.64 2.81 -7.03%
  YoY % 544.83% -86.26% 7.65% -15.15% -12.50% -6.05% -
  Horiz. % 66.55% 10.32% 75.09% 69.75% 82.21% 93.95% 100.00%
P/NAPS 3.48 2.71 2.65 3.80 3.36 1.40 4.63 -4.98%
  YoY % 28.41% 2.26% -30.26% 13.10% 140.00% -69.76% -
  Horiz. % 75.16% 58.53% 57.24% 82.07% 72.57% 30.24% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS